Archive / Research Analyst / Company Analysis - Financial Analysis
nism-series-xv-core-working-capital-calculation-example[ RESEARCH ANALYST ]
A manufacturing firm reports the following balance sheet balances: Inventories: Rs. 120 crore; Trade Receivables (Debtors): Rs. 80 crore; Trade Payables (Creditors): Rs. 90 crore; Cash & Cash Equivalents: Rs. 25 crore; Short-term Loans and Advances: Rs. 15 crore; Short-term Debt Borrowings: Rs. 50 crore; Provisions: Rs. 10 crore. What is the Core Working Capital of the business?
[ A ]Rs. 110 crore (Inventories + Debtors - Payables)[ CORRECT ]
[ B ]Rs. 90 crore
[ C ]Rs. 200 crore
[ D ]Rs. 60 crore
Takeaway
Option A is correct: Rs. 110 crore (Inventories + Debtors - Payables)
Derivation
While Net Working Capital (Current Assets - Current Liabilities) includes non-operating financial assets (like treasury cash) and financing obligations (like short-term debt and current maturities), Core Operating Working Capital measures the capital tied up directly in the core operating supply chain cycle: Core Working Capital = Inventories + Trade Receivables - Trade Payables = 120 + 80 - 90 = Rs. 110 crore. This isolates pure operational working capital requirements without distortion from cash holdings or short-term loan financing. This tests working capital metrics. The primary trap is including cash or short-term debt in core working capital.
Why the others fail
B — Rs. 90 crore
Rs. 90 crore results from incorrectly deducting cash of Rs. 20 crore from the operational core working capital.
C — Rs. 200 crore
Rs. 200 crore represents gross operating assets (Inventories + Debtors) without deducting trade credit from suppliers (Payables).
D — Rs. 60 crore
Rs. 60 crore is derived from an incorrect calculation mixing short-term debt into operational supplier payables.
Related questions
nism-series-xv-basic-eps-vs-diluted-eps-esop-exampleResearch Analyst
How Do ESOPs Dilute Basic EPS Into Diluted EPS?nism-series-xv-interest-coverage-current-quick-ratio-exampleResearch Analyst
How Do You Compute Interest Coverage, Current, and Quick Ratios?nism-series-xv-dupont-roe-rise-leverage-driven-signalResearch Analyst
What Does DuPont Analysis Reveal When ROE Rises From Leverage?